 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 7 p& a1 o% j3 F
9 G0 u5 g4 m8 h- q; [
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2+ G: x% a& w* Q' M- v/ D2 V
即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。0 g Y9 S R1 `0 W# P4 {. E! @/ ~
可能相比来说,还是不折腾得时候剩的本金要少。
' J/ Q4 B# h, I. a具体情况见下表
6 j: }# h" ~4 R* |$ a! |$ P: C2 j& m- {1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
+ t, ~+ u1 ^: K' E9 p2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 . ?8 E* B1 Y7 ]# \
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
' m0 V/ ?9 ]& P5 j ^ v4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 , ~7 h/ S, u$ y5 k: d/ H n
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
8 I0 E/ c) J w( j. @6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 1 ]- |$ }* v6 Q
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 * V8 s" ~5 {! [# M/ L
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 $ n8 I( e/ c0 a% h# g
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 + \& \! k: D0 H, m0 e6 i
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
- A( g+ A3 M8 o6 S) }8 f11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 & P( J! [8 [; I, g" F" X
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
/ g- f7 X, P2 j4 v1 V0 }2 P) K13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 + x3 T! U6 Z- |) `( t
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
: E5 V: w b) p w15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 O) A# J9 a b7 t
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
- o& H! j( h$ V0 ^17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
1 X5 }8 i7 L2 {: V18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 1 |) N2 `8 u+ w0 e5 y1 h7 o
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
. n8 G* y! D7 p20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
% H2 K9 | y. S$ X21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
) f7 c0 i- J; m* O" W22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 j5 \. N4 W: R
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
* H1 X/ V# _+ H3 X+ B% R$ ?24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 1 f7 S* ~' W$ K* C
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ; c$ p7 m& c0 f+ s' _2 S# J. K
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
9 M w4 k, y9 {% E27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ; B' J. H& ^; Y/ s- v/ ~
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 / p" E1 k0 m6 t) ?+ B& O. e
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 / o" @5 m/ f3 Q# v2 H0 ]
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ) z: Z2 g9 x! m
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ! J6 t( i/ P& |
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
3 P9 U( t# p6 X6 L. C( ~33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
7 |0 o6 N9 O, V- |+ H1 R7 n34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
% _' d6 ~0 A! b5 o35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
7 D6 T' |$ Y r1 t- G36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|